8.441
Revenue¥B
7.651
8.108
8.401
8.774
9.187
9.414
9.564
9.955
10.53
10.84
8.815
3.36%
3.87%
50
24.65
Revenue growth%
13.35
10.36
8.62
6.46
3.97
5.13
2.77
1.21
1.39
0.40
20.57
1.39
4.55
12
17.86
Gross margin%
5.33
7.90
6.37
3.97
6.65
6.59
9.07
9.55
11.25
10.82
7.13
9.55
7.27
62
7.60
Operating margin%
18.15
20.77
19.98
19.79
18.43
21.30
22.42
22.41
23.92
24.69
27.23
22.42
21.04
84
4.25
Net margin%
18.88
20.78
21.99
20.50
19.25
18.05
19.56
19.56
22.15
22.88
3.90
19.56
20.03
45
6.040
P/E ratio (avg)x
40.24
41.06
41.19
39.87
45.01
50.40
45.12
46.73
42.16
45.43
18.25
45.43
43.58
54
31.22
EV/EBITx
22.86
21.57
24.22
24.53
25.21
26.26
28.14
31.60
32.75
29.47
7.685
29.47
25.74
44
20.98
FCF yield (avg)%
6.27
8.77
8.01
7.04
6.33
9.11
9.20
8.28
5.50
7.17
9.12
8.28
7.59
31
16.60
FCF margin%
2.36
2.45
0.40
0.40
0.40
0.40
1.56
0.40
3.33
1.32
8.14
1.32
0.86
50
1.204
FCF / Net incomex
2.050
2.153
2.266
2.439
2.372
2.567
2.702
2.704
3.210
3.473
1.087
2.704
2.503
9
27.04
ROIC%
22.89
21.62
21.14
22.45
23.65
20.72
23.50
20.84
22.29
22.23
29.59
22.23
22.26
51
8.05
Return on equity%
20.06
22.83
25.22
25.64
22.83
23.21
25.24
23.70
22.58
20.88
24.13
23.21
23.02
51
16.94
Return on assets%
14.69
14.34
15.48
15.41
16.21
16.72
19.06
21.21
21.27
23.56
6.55
21.21
16.46
52
187.87
EPS¥
389.84
450.90
500.54
520.15
555.72
619.89
641.73
640.57
710.74
708.22
197.74
4.97%
6.53%
—
23.19
EPS growth%
8.27
5.31
5.82
4.87
5.07
7.31
4.83
3.52
5.71
7.48
26.79
5.71
5.51
64
300.57
Bookvalue per sh¥
151.26
171.49
179.64
172.25
162.67
150.47
162.30
158.22
171.30
193.07
229.90
3.49%
2.39%
—
130.00
FCF per share¥
229.17
231.75
234.31
241.10
252.04
257.40
250.60
255.04
279.67
313.92
145.55
4.49%
4.41%
—
181.95
Dividend per sh¥
198.94
200.95
197.92
216.08
205.94
216.83
238.99
263.91
284.95
259.13
79.06
4.70%
3.04%
—
4.25
Div yield (avg)%
27.71
30.19
27.86
26.99
25.52
25.96
27.54
25.74
23.43
24.00
27.22
25.74
26.47
16
25.01
Payout ratio%
21.58
24.01
23.00
20.89
19.90
21.13
20.55
23.39
26.15
27.18
29.83
23.39
22.29
90
14.33
Shares (diluted)M
21.93
22.61
26.31
27.96
29.57
29.72
32.90
34.98
35.76
35.80
13.76
3.90%
6.63%
51
11.51
Buyback yield%
0.94
0.40
0.40
1.81
4.74
5.47
3.99
6.90
4.11
7.00
22.19
5.47
4.05
13
0.643
D/E ratiox
1.874
1.814
1.832
1.952
1.999
1.881
2.031
2.267
2.245
2.345
1.088
2.245
1.975
50
9.618
Enterprise value¥B
6.588
7.347
8.718
9.671
9.400
10.63
11.09
11.13
12.79
14.98
1.969
9.76%
8.95%
44
9.954
LT debt¥B
12.99
15.38
15.29
17.55
20.33
22.01
21.23
23.60
25.92
28.98
5.582
7.35%
9.53%
78
Revenue
¥10.84B
3.87%
1.00×
Cost of revenue
¥7.586B
3.87%
1.00×
Operating expenses
¥2.299B
4.52%
1.06×